<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£24,480</td><td>£24,847</td><td>£25,220</td><td>£25,850</td><td>£26,497</td><td>£126,894</td></tr><tr><td>Total Expenses</td><td>£16,301</td><td>£16,350</td><td>£16,397</td><td>£16,471</td><td>£16,546</td><td>£82,065</td></tr><tr><td>Profit Before Tax</td><td>£8,179</td><td>£8,497</td><td>£8,823</td><td>£9,380</td><td>£9,951</td><td>£44,829</td></tr><tr><td>Profit After Tax      </td><td>£6,625</td><td>£6,883</td><td>£7,146</td><td>£7,597</td><td>£8,060</td><td>£36,312</td></tr><tr><td>Change In Property Value</td><td>£10,375</td><td>£19,142</td><td>£24,448</td><td>£28,138</td><td>£19,884</td><td>£101,987</td></tr><tr><td>Net Return</td><td>£17,000</td><td>£26,025</td><td>£31,595</td><td>£35,735</td><td>£27,944</td><td>£138,299</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>24%</td><td>27%</td><td>21%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>